[PTARAS] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[PTARAS] PINTARAS JAYA BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 28.06%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
PTARAS's Result
PTARAS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 116,944 70,467 79,706 69,960 43,365 44,103 37,313 20.96%
PBT 23,979 11,995 11,549 8,801 8,499 8,485 4,548 31.91%
Tax -5,177 -3,099 -2,927 -1,695 -1,835 -1,515 -1,391 24.47%
NP 18,802 8,896 8,622 7,106 6,664 6,970 3,157 34.61%
-
NP to SH 18,802 8,896 8,622 7,106 6,664 6,970 3,157 34.61%
-
Tax Rate 21.59% 25.84% 25.34% 19.26% 21.59% 17.86% 30.58% -
Total Cost 98,142 61,571 71,084 62,854 36,701 37,133 34,156 19.22%
-
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.46%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 148,015 130,565 122,365 114,352 108,858 104,253 107,518 5.46%
NOSH 80,008 80,072 80,055 80,022 80,096 80,114 50,031 8.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 16.08% 12.62% 10.82% 10.16% 15.37% 15.80% 8.46% -
ROE 12.70% 6.81% 7.05% 6.21% 6.12% 6.69% 2.94% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 146.16 88.00 99.56 87.43 54.14 55.05 74.58 11.86%
EPS 23.50 11.10 10.77 8.88 8.32 8.70 6.31 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.6306 1.5285 1.429 1.3591 1.3013 2.149 -2.46%
Adjusted Per Share Value based on latest NOSH - 80,257
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.51 42.48 48.05 42.18 26.14 26.59 22.50 20.95%
EPS 11.34 5.36 5.20 4.28 4.02 4.20 1.90 34.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8924 0.7872 0.7377 0.6894 0.6563 0.6285 0.6482 5.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.36 0.89 0.94 1.14 0.92 1.21 1.30 -
P/RPS 0.93 1.01 0.94 1.30 1.70 2.20 1.74 -9.91%
P/EPS 5.79 8.01 8.73 12.84 11.06 13.91 20.60 -19.05%
EY 17.28 12.48 11.46 7.79 9.04 7.19 4.85 23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.55 0.61 0.80 0.68 0.93 0.60 3.55%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 11/05/06 13/05/05 14/05/04 16/05/03 17/05/02 11/05/01 -
Price 1.50 0.90 0.95 1.01 0.92 1.37 1.45 -
P/RPS 1.03 1.02 0.95 1.16 1.70 2.49 1.94 -10.01%
P/EPS 6.38 8.10 8.82 11.37 11.06 15.75 22.98 -19.22%
EY 15.67 12.34 11.34 8.79 9.04 6.35 4.35 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.62 0.71 0.68 1.05 0.67 3.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment